

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 521.6 | 725.8 | 929.1 | 1,048.9 | 1,018.8 | 2,066.7 | |
COGS | 456.7 | 554.4 | 701.4 | 777 | 755.4 | 1,502.3 | |
Gross Profit | 99.4 | 171.4 | 227.7 | 271.9 | 286 | 552.7 | |
Operating Expenses & Income | |||||||
Operating Income | (79.7) | 2 | 51.5 | (21.1) | 79.94 | 159.8 | |
Total Operating Expenses | 145 | 169.4 | 176.2 | 293 | 206.1 | 511.1 | |
R&D Expenses | 4.619677 | 6.4 | 4.813234 | 6.6 | 6.031215 | 13.44 | |
Selling General & Admin Expenses | 100.9 | 124.9 | 119.8 | 127.9 | 155.9 | 215.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.752148) | (1.2) | (10.96) | (14.1) | (18.81) | (35.84) | |
Interest Income | 0.3 | 0.4 | 0.2 | 0.5 | 2.5 | - | |
Income Tax Expense | 4.2 | 1.3 | (71.1) | (8) | 23.2 | 15.71 | |
Net Income | |||||||
Net Income | (85.8) | (4.6) | 117.1 | (28) | 42.01 | 11.95 | |
Supplemental | |||||||
EBIT | (77.55) | 11.9 | 51 | (27.2) | 79.94 | 57.64 | |
EBITDA | (32.65) | 49.3 | 91.4 | 11.1 | 125.1 | 143.6 | |